BNBCalc Short Term Rental Investment Analysis Via Amatore Sciesa, Bologna, Emilia-Romagna, 40132

2 bed • 1 bath • 4 guests • €110,000

BNB

Calc

Annual Revenue

€63,199

Profit (Cash Flow)

€45,075

Cap Rate

41.7%

Annual Revenue

€63,199

AirDNA projects €144/night at 64% occupancy ($33,592). Airbtics projects €168/night at 70% occupancy ($42,948). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 81% occupancy rate, €214 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	€21,441	€33,943	€63,903	€101,988
Occupancy	62%	72%	81%	90%
Nightly Rate	€93	€127	€214	€307

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casa di Sofia a Bologna	€33,441	€143	63%	2	2	3	€31	❌	❌	❌	Y / Y	⭐️ 5 (20)
CASA OTTAVIANO 2 camere 2 bagni privati	€31,164	€108	79%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (118)
Memory Suite con Wifi/Netflix	€102,056	€384	72%	2	2	1	€31	❌	❌	❌	Y / Y	⭐️ 5 (171)
Le Goriziane, appartamento indipendente con patio	€48,099	€172	76%	2	2	2	€42	❌	❌	✅	Y / Y	⭐️ 5 (74)
La Torretta for your relax in Bologna	€48,823	€184	72%	2	2	2	€42	❌	❌	✅	N / Y	⭐️ 4.8 (150)
Appartamento DUCATI per 4 persone	€61,177	€293	57%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (60)
"Appartamento Dolce Borgo"	€16,976	€56	80%	2	1	1	€21	❌	❌	✅	Y / Y	⭐️ 5 (66)
casa di Silvia	€26,223	€87	81%	2	1	1	€11	❌	❌	✅	Y / Y	⭐️ 4.8 (201)
The Butcher-Ducati and Airport BLQ	€26,767	€102	69%	2	1	1	€31	❌	❌	❌	N / Y	⭐️ 4.8 (147)
BigBright&Beautiful free wi-fi&park	€63,462	€318	54%	2	1	1	€16	❌	❌	❌	Y / Y	⭐️ 4.8 (79)
Love 13	€51,413	€380	37%	2	1	2	€0	❌	❌	❌	Y / N	⭐️ 4 (1)
Panigale - Ducati Suite	€47,501	€158	82%	2	2	1	€0	❌	❌	❌	Y / N	⭐️ 4.8 (36)
Ducati 38	€22,369	€80	75%	2	1	1	€16	❌	❌	❌	Y / Y	⭐️ 5 (214)
Modern & Roomy Apartment for 5!	€64,776	€211	83%	2	1	1	€63	❌	❌	❌	Y / Y	⭐️ 4.2 (77)
Bilocale Del Borgo - Self Chekin H24	€23,524	€78	81%	2	1	2	€21	❌	❌	❌	N / N	⭐️ 4.8 (6)
Casa Alderotti	€42,459	€127	89%	2	1	1	€31	❌	❌	❌	Y / Y	⭐️ 5 (114)
Cà Savoia Appartamento Aeroporto	€118,216	€489	66%	2	2	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (2)
"Ci Vuole Leggerezza" Apartment Free Parking	€47,941	€184	71%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (18)
Casa Mimosa - Intero alloggio	€21,346	€82	69%	2	1	1	€21	❌	❌	❌	Y / Y	⭐️ 4.9 (76)
Casa Marta	€24,146	€85	76%	2	1	2	€31	❌	❌	✅	Y / Y	⭐️ 4.8 (141)
LaVarignana-Come a casa tua	€75,005	€306	67%	2	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.9 (25)
AffittiChiari a Bologna	€57,540	€166	93%	2	2	1	€42	❌	❌	✅	Y / Y	⭐️ 4.8 (73)
nuovo appartamento al borghetto	€95,954	€291	90%	2	1	1	€0	❌	❌	❌	Y / N	⭐️ 5 (3)
Casa Nonna Ciccia	€24,252	€88	74%	2	1	1	€26	❌	❌	❌	Y / Y	⭐️ 5 (26)
Nonna Franca	€46,010	€224	56%	2	1	2	€16	❌	❌	✅	Y / Y	⭐️ 4.9 (66)
Realkasa Ferriera Natty Apt.	€40,925	€128	86%	2	1	3	€52	❌	❌	❌	Y / Y	⭐️ 4 (3)
Your Home Away From Home	€19,830	€87	62%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Fly home	€22,916	€108	57%	2	1	2	€11	❌	❌	✅	N / Y	⭐️ 4 (12)
HouSmart Cimabue 1	€41,795	€171	64%	2	1	1	€73	❌	❌	✅	Y / Y	⭐️ 5 (4)
San Luca Fine House	€38,857	€239	44%	2	2	2	€52	❌	❌	❌	Y / Y	⭐️ 5 (14)
bungalow with two bedrooms	€38,382	€105	100%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 4.7 (97)
B&B Pokapaya a Borgo Panigale	€22,120	€111	53%	2	1	1	€21	❌	❌	❌	N / Y	⭐️ 5 (14)
UR-NEST Saffi	€85,378	€256	91%	2	2	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (1)
Trilocale riservato piano terra	€31,525	€95	90%	2	1	2	€26	❌	❌	✅	Y / Y	⭐️ 4.2 (10)
Marconi Suite [free parking / near the airport]	€19,396	€105	48%	2	1	2	€32	❌	❌	❌	Y / Y	⭐️ 5 (39)
Casa indipendente nei pressi di Villa Bellombra	€24,403	€106	63%	2	2	4	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)
la maison di filippo	€11,002	€84	36%	2	1	1	€0	❌	❌	❌	N / N	⭐️ 0 (0)
Relax in Andrea Costa	€40,784	€147	76%	2	2	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Casa Fred	€25,781	€86	80%	2	1	2	€21	❌	❌	❌	N / Y	⭐️ 5 (28)
Iris Home - All' Osp. Maggiore a 10 min dal Cento	€28,937	€123	63%	2	1	1	€73	❌	❌	❌	Y / Y	⭐️ 4.5 (11)

Return Metrics

150.99% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€45,075	€90,150	€135,225	€180,300	€225,375	€450,751	€1,352,253
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€88,000	€88,000	€88,000	€88,000	€88,000	€88,000	€88,000
Down Payment	€22,000	€22,000	€22,000	€22,000	€22,000	€22,000	€22,000
Property Appreciation	€3,300	€6,699	€10,199	€13,805	€17,520	€37,830	€156,998
Total Return	€158,375	€206,849	€255,425	€304,106	€352,895	€598,581	€1,619,252

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

150.99%

Cap Rate

41.72%

Return on Investment

168.2%

Via Amatore Sciesa Bologna, Emilia-Romagna, 40132

2 bed • 1 bath • 4 guests

Purchase Price

751

Airbnb Investor Score

€40,622

Annual Profit

41.7%

Cap Rate

151.0%

Cash on Cash

€63,199

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is €144/night at 64% occupancy.Projected nightly rate is €168/night at 70% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

€42,816

Avg annual revenue

70%

Avg occupancy rate

€168

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

€10k

€45k

€80k

€120k

€45,075

Profit

Revenue

€63,199

Operating Expenses

€17,299

Operating Income

€45,900

Mortgage & Taxes

€825

Profit (Cash Flow)

€45,075

€26,552

Cash Investment

Down Payment

€22,000

Renos & Furnishing

€4,552

Total

€26,552

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

150.99%

Cap Rate

41.72%

Return on Investment

168.2%